QOL queensland ores limited

wolfram npv

  1. 683 Posts.
    Did a NPV for Wolfram using the following figures. Please comment if you agree / disagree with any of the figures

    Cap Ex $30,000,000
    Op Ex per tonne $75
    Discount Rate 17.5%

    Head Grades
    Mo 0.102%
    W03 0.40%
    Bi .03%

    Recovery
    Mo 85%
    W03 85%
    Bi 50%

    Commodity Prices
    Mo $33 pound
    W03 $230 MTU
    Bi $10 pound

    QOL Share 85%

    Production
    Year 1 & 2 150,000 tonnes
    Year 3 & 5 250,000 tonnes

    NPV for 5 years = US$ 278,577

    This is excluding tax and using a discount rate of 17.5% and assuming that in the 3rd year they will up production. Have not taken into consideration the liklihood that the resource will be increased (increased mine life)

    Discount rate of 7.5 % with the same figures exlcuding tax yeilds a NPV of $9,158,408 over 5 years (base mining life)


 
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.